Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,000.12  
 

Instructions

Enter mortgage loan data into the table above to calculate your monthly payment and produce an amortization table with principal, interest, and remaining balance information for each payment. To enter new amounts, type them into the table and press the "Update" button.

Amortization Schedule

#
PAYMENT
INTEREST
PRINCIPAL
BALANCE
1
1,000.12
709.36
290.76
206,069.24
2
1,000.12
708.36
291.76
205,777.49
3
1,000.12
707.36
292.76
205,484.73
4
1,000.12
706.35
293.77
205,190.96
5
1,000.12
705.34
294.78
204,896.18
6
1,000.12
704.33
295.79
204,600.39
7
1,000.12
703.31
296.81
204,303.59
8
1,000.12
702.29
297.83
204,005.76
9
1,000.12
701.27
298.85
203,706.91
10
1,000.12
700.24
299.88
203,407.03
11
1,000.12
699.21
300.91
203,106.13
12
1,000.12
698.18
301.94
202,804.18
13
1,000.12
697.14
302.98
202,501.20
14
1,000.12
696.10
304.02
202,197.18
15
1,000.12
695.05
305.07
201,892.11
16
1,000.12
694.00
306.12
201,586.00
17
1,000.12
692.95
307.17
201,278.83
18
1,000.12
691.90
308.22
200,970.60
19
1,000.12
690.84
309.28
200,661.32
20
1,000.12
689.77
310.35
200,350.97
21
1,000.12
688.71
311.41
200,039.56
22
1,000.12
687.64
312.48
199,727.08
23
1,000.12
686.56
313.56
199,413.52
24
1,000.12
685.48
314.64
199,098.88
25
1,000.12
684.40
315.72
198,783.17
26
1,000.12
683.32
316.80
198,466.36
27
1,000.12
682.23
317.89
198,148.47
28
1,000.12
681.14
318.98
197,829.49
29
1,000.12
680.04
320.08
197,509.40
30
1,000.12
678.94
321.18
197,188.22
31
1,000.12
677.83
322.29
196,865.94
32
1,000.12
676.73
323.39
196,542.54
33
1,000.12
675.61
324.51
196,218.04
34
1,000.12
674.50
325.62
195,892.42
35
1,000.12
673.38
326.74
195,565.68
36
1,000.12
672.26
327.86
195,237.82
37
1,000.12
671.13
328.99
194,908.83
38
1,000.12
670.00
330.12
194,578.71
39
1,000.12
668.86
331.26
194,247.45
40
1,000.12
667.73
332.39
193,915.06
41
1,000.12
666.58
333.54
193,581.52
42
1,000.12
665.44
334.68
193,246.83
43
1,000.12
664.29
335.83
192,911.00
44
1,000.12
663.13
336.99
192,574.01
45
1,000.12
661.97
338.15
192,235.87
46
1,000.12
660.81
339.31
191,896.56
47
1,000.12
659.64
340.48
191,556.08
48
1,000.12
658.47
341.65
191,214.43
49
1,000.12
657.30
342.82
190,871.61
50
1,000.12
656.12
344.00
190,527.62
51
1,000.12
654.94
345.18
190,182.43
52
1,000.12
653.75
346.37
189,836.07
53
1,000.12
652.56
347.56
189,488.51
54
1,000.12
651.37
348.75
189,139.75
55
1,000.12
650.17
349.95
188,789.80
56
1,000.12
648.96
351.16
188,438.65
57
1,000.12
647.76
352.36
188,086.28
58
1,000.12
646.55
353.57
187,732.71
59
1,000.12
645.33
354.79
187,377.92
60
1,000.12
644.11
356.01
187,021.91
61
1,000.12
642.89
357.23
186,664.68
62
1,000.12
641.66
358.46
186,306.22
63
1,000.12
640.43
359.69
185,946.53
64
1,000.12
639.19
360.93
185,585.60
65
1,000.12
637.95
362.17
185,223.43
66
1,000.12
636.71
363.41
184,860.02
67
1,000.12
635.46
364.66
184,495.35
68
1,000.12
634.20
365.92
184,129.44
69
1,000.12
632.94
367.18
183,762.26
70
1,000.12
631.68
368.44
183,393.82
71
1,000.12
630.42
369.70
183,024.12
72
1,000.12
629.15
370.97
182,653.15
73
1,000.12
627.87
372.25
182,280.90
74
1,000.12
626.59
373.53
181,907.37
75
1,000.12
625.31
374.81
181,532.55
76
1,000.12
624.02
376.10
181,156.45
77
1,000.12
622.73
377.39
180,779.06
78
1,000.12
621.43
378.69
180,400.36
79
1,000.12
620.13
379.99
180,020.37
80
1,000.12
618.82
381.30
179,639.07
81
1,000.12
617.51
382.61
179,256.46
82
1,000.12
616.19
383.93
178,872.53
83
1,000.12
614.87
385.25
178,487.29
84
1,000.12
613.55
386.57
178,100.72
85
1,000.12
612.22
387.90
177,712.82
86
1,000.12
610.89
389.23
177,323.59
87
1,000.12
609.55
390.57
176,933.02
88
1,000.12
608.21
391.91
176,541.10
89
1,000.12
606.86
393.26
176,147.84
90
1,000.12
605.51
394.61
175,753.23
91
1,000.12
604.15
395.97
175,357.26
92
1,000.12
602.79
397.33
174,959.93
93
1,000.12
601.42
398.70
174,561.24
94
1,000.12
600.05
400.07
174,161.17
95
1,000.12
598.68
401.44
173,759.73
96
1,000.12
597.30
402.82
173,356.91
97
1,000.12
595.91
404.21
172,952.71
98
1,000.12
594.52
405.60
172,547.11
99
1,000.12
593.13
406.99
172,140.12
100
1,000.12
591.73
408.39
171,731.73
101
1,000.12
590.33
409.79
171,321.94
102
1,000.12
588.92
411.20
170,910.74
103
1,000.12
587.51
412.61
170,498.13
104
1,000.12
586.09
414.03
170,084.09
105
1,000.12
584.66
415.46
169,668.64
106
1,000.12
583.24
416.88
169,251.75
107
1,000.12
581.80
418.32
168,833.44
108
1,000.12
580.36
419.76
168,413.68
109
1,000.12
578.92
421.20
167,992.48
110
1,000.12
577.47
422.65
167,569.84
111
1,000.12
576.02
424.10
167,145.74
112
1,000.12
574.56
425.56
166,720.18
113
1,000.12
573.10
427.02
166,293.16
114
1,000.12
571.63
428.49
165,864.68
115
1,000.12
570.16
429.96
165,434.72
116
1,000.12
568.68
431.44
165,003.28
117
1,000.12
567.20
432.92
164,570.36
118
1,000.12
565.71
434.41
164,135.95
119
1,000.12
564.22
435.90
163,700.04
120
1,000.12
562.72
437.40
163,262.64
121
1,000.12
561.22
438.90
162,823.74
122
1,000.12
559.71
440.41
162,383.33
123
1,000.12
558.19
441.93
161,941.40
124
1,000.12
556.67
443.45
161,497.95
125
1,000.12
555.15
444.97
161,052.98
126
1,000.12
553.62
446.50
160,606.48
127
1,000.12
552.08
448.04
160,158.45
128
1,000.12
550.54
449.58
159,708.87
129
1,000.12
549.00
451.12
159,257.75
130
1,000.12
547.45
452.67
158,805.08
131
1,000.12
545.89
454.23
158,350.85
132
1,000.12
544.33
455.79
157,895.06
133
1,000.12
542.76
457.36
157,437.71
134
1,000.12
541.19
458.93
156,978.78
135
1,000.12
539.61
460.51
156,518.27
136
1,000.12
538.03
462.09
156,056.18
137
1,000.12
536.44
463.68
155,592.51
138
1,000.12
534.85
465.27
155,127.24
139
1,000.12
533.25
466.87
154,660.37
140
1,000.12
531.65
468.47
154,191.89
141
1,000.12
530.03
470.09
153,721.81
142
1,000.12
528.42
471.70
153,250.10
143
1,000.12
526.80
473.32
152,776.78
144
1,000.12
525.17
474.95
152,301.83
145
1,000.12
523.54
476.58
151,825.25
146
1,000.12
521.90
478.22
151,347.03
147
1,000.12
520.26
479.86
150,867.16
148
1,000.12
518.61
481.51
150,385.65
149
1,000.12
516.95
483.17
149,902.48
150
1,000.12
515.29
484.83
149,417.65
151
1,000.12
513.62
486.50
148,931.15
152
1,000.12
511.95
488.17
148,442.98
153
1,000.12
510.27
489.85
147,953.14
154
1,000.12
508.59
491.53
147,461.61
155
1,000.12
506.90
493.22
146,968.38
156
1,000.12
505.20
494.92
146,473.47
157
1,000.12
503.50
496.62
145,976.85
158
1,000.12
501.80
498.32
145,478.53
159
1,000.12
500.08
500.04
144,978.49
160
1,000.12
498.36
501.76
144,476.73
161
1,000.12
496.64
503.48
143,973.25
162
1,000.12
494.91
505.21
143,468.04
163
1,000.12
493.17
506.95
142,961.09
164
1,000.12
491.43
508.69
142,452.40
165
1,000.12
489.68
510.44
141,941.96
166
1,000.12
487.93
512.19
141,429.77
167
1,000.12
486.16
513.96
140,915.81
168
1,000.12
484.40
515.72
140,400.09
169
1,000.12
482.63
517.49
139,882.59
170
1,000.12
480.85
519.27
139,363.32
171
1,000.12
479.06
521.06
138,842.26
172
1,000.12
477.27
522.85
138,319.41
173
1,000.12
475.47
524.65
137,794.76
174
1,000.12
473.67
526.45
137,268.31
175
1,000.12
471.86
528.26
136,740.05
176
1,000.12
470.04
530.08
136,209.98
177
1,000.12
468.22
531.90
135,678.08
178
1,000.12
466.39
533.73
135,144.35
179
1,000.12
464.56
535.56
134,608.79
180
1,000.12
462.72
537.40
134,071.39
181
1,000.12
460.87
539.25
133,532.14
182
1,000.12
459.02
541.10
132,991.04
183
1,000.12
457.16
542.96
132,448.07
184
1,000.12
455.29
544.83
131,903.24
185
1,000.12
453.42
546.70
131,356.54
186
1,000.12
451.54
548.58
130,807.96
187
1,000.12
449.65
550.47
130,257.49
188
1,000.12
447.76
552.36
129,705.13
189
1,000.12
445.86
554.26
129,150.87
190
1,000.12
443.96
556.16
128,594.71
191
1,000.12
442.04
558.08
128,036.63
192
1,000.12
440.13
559.99
127,476.64
193
1,000.12
438.20
561.92
126,914.72
194
1,000.12
436.27
563.85
126,350.87
195
1,000.12
434.33
565.79
125,785.08
196
1,000.12
432.39
567.73
125,217.35
197
1,000.12
430.43
569.69
124,647.66
198
1,000.12
428.48
571.64
124,076.02
199
1,000.12
426.51
573.61
123,502.41
200
1,000.12
424.54
575.58
122,926.83
201
1,000.12
422.56
577.56
122,349.27
202
1,000.12
420.58
579.54
121,769.73
203
1,000.12
418.58
581.54
121,188.19
204
1,000.12
416.58
583.54
120,604.65
205
1,000.12
414.58
585.54
120,019.11
206
1,000.12
412.57
587.55
119,431.56
207
1,000.12
410.55
589.57
118,841.98
208
1,000.12
408.52
591.60
118,250.38
209
1,000.12
406.49
593.63
117,656.75
210
1,000.12
404.45
595.67
117,061.07
211
1,000.12
402.40
597.72
116,463.35
212
1,000.12
400.34
599.78
115,863.57
213
1,000.12
398.28
601.84
115,261.73
214
1,000.12
396.21
603.91
114,657.83
215
1,000.12
394.14
605.98
114,051.84
216
1,000.12
392.05
608.07
113,443.78
217
1,000.12
389.96
610.16
112,833.62
218
1,000.12
387.87
612.25
112,221.36
219
1,000.12
385.76
614.36
111,607.01
220
1,000.12
383.65
616.47
110,990.53
221
1,000.12
381.53
618.59
110,371.94
222
1,000.12
379.40
620.72
109,751.23
223
1,000.12
377.27
622.85
109,128.38
224
1,000.12
375.13
624.99
108,503.39
225
1,000.12
372.98
627.14
107,876.25
226
1,000.12
370.82
629.30
107,246.95
227
1,000.12
368.66
631.46
106,615.49
228
1,000.12
366.49
633.63
105,981.86
229
1,000.12
364.31
635.81
105,346.06
230
1,000.12
362.13
637.99
104,708.06
231
1,000.12
359.93
640.19
104,067.88
232
1,000.12
357.73
642.39
103,425.49
233
1,000.12
355.53
644.59
102,780.90
234
1,000.12
353.31
646.81
102,134.09
235
1,000.12
351.09
649.03
101,485.05
236
1,000.12
348.85
651.27
100,833.79
237
1,000.12
346.62
653.50
100,180.28
238
1,000.12
344.37
655.75
99,524.53
239
1,000.12
342.12
658.00
98,866.53
240
1,000.12
339.85
660.27
98,206.26
241
1,000.12
337.58
662.54
97,543.73
242
1,000.12
335.31
664.81
96,878.91
243
1,000.12
333.02
667.10
96,211.81
244
1,000.12
330.73
669.39
95,542.42
245
1,000.12
328.43
671.69
94,870.73
246
1,000.12
326.12
674.00
94,196.73
247
1,000.12
323.80
676.32
93,520.41
248
1,000.12
321.48
678.64
92,841.76
249
1,000.12
319.14
680.98
92,160.79
250
1,000.12
316.80
683.32
91,477.47
251
1,000.12
314.45
685.67
90,791.80
252
1,000.12
312.10
688.02
90,103.78
253
1,000.12
309.73
690.39
89,413.39
254
1,000.12
307.36
692.76
88,720.63
255
1,000.12
304.98
695.14
88,025.49
256
1,000.12
302.59
697.53
87,327.96
257
1,000.12
300.19
699.93
86,628.03
258
1,000.12
297.78
702.34
85,925.69
259
1,000.12
295.37
704.75
85,220.94
260
1,000.12
292.95
707.17
84,513.77
261
1,000.12
290.52
709.60
83,804.16
262
1,000.12
288.08
712.04
83,092.12
263
1,000.12
285.63
714.49
82,377.63
264
1,000.12
283.17
716.95
81,660.68
265
1,000.12
280.71
719.41
80,941.27
266
1,000.12
278.24
721.88
80,219.39
267
1,000.12
275.75
724.37
79,495.02
268
1,000.12
273.26
726.86
78,768.16
269
1,000.12
270.77
729.35
78,038.81
270
1,000.12
268.26
731.86
77,306.95
271
1,000.12
265.74
734.38
76,572.57
272
1,000.12
263.22
736.90
75,835.67
273
1,000.12
260.69
739.43
75,096.23
274
1,000.12
258.14
741.98
74,354.26
275
1,000.12
255.59
744.53
73,609.73
276
1,000.12
253.03
747.09
72,862.64
277
1,000.12
250.47
749.65
72,112.99
278
1,000.12
247.89
752.23
71,360.76
279
1,000.12
245.30
754.82
70,605.94
280
1,000.12
242.71
757.41
69,848.53
281
1,000.12
240.10
760.02
69,088.51
282
1,000.12
237.49
762.63
68,325.88
283
1,000.12
234.87
765.25
67,560.63
284
1,000.12
232.24
767.88
66,792.75
285
1,000.12
229.60
770.52
66,022.23
286
1,000.12
226.95
773.17
65,249.07
287
1,000.12
224.29
775.83
64,473.24
288
1,000.12
221.63
778.49
63,694.75
289
1,000.12
218.95
781.17
62,913.58
290
1,000.12
216.27
783.85
62,129.72
291
1,000.12
213.57
786.55
61,343.17
292
1,000.12
210.87
789.25
60,553.92
293
1,000.12
208.15
791.97
59,761.95
294
1,000.12
205.43
794.69
58,967.27
295
1,000.12
202.70
797.42
58,169.85
296
1,000.12
199.96
800.16
57,369.68
297
1,000.12
197.21
802.91
56,566.77
298
1,000.12
194.45
805.67
55,761.10
299
1,000.12
191.68
808.44
54,952.66
300
1,000.12
188.90
811.22
54,141.44
301
1,000.12
186.11
814.01
53,327.43
302
1,000.12
183.31
816.81
52,510.62
303
1,000.12
180.51
819.61
51,691.01
304
1,000.12
177.69
822.43
50,868.58
305
1,000.12
174.86
825.26
50,043.32
306
1,000.12
172.02
828.10
49,215.22
307
1,000.12
169.18
830.94
48,384.28
308
1,000.12
166.32
833.80
47,550.48
309
1,000.12
163.45
836.67
46,713.82
310
1,000.12
160.58
839.54
45,874.27
311
1,000.12
157.69
842.43
45,031.85
312
1,000.12
154.80
845.32
44,186.52
313
1,000.12
151.89
848.23
43,338.29
314
1,000.12
148.98
851.14
42,487.15
315
1,000.12
146.05
854.07
41,633.08
316
1,000.12
143.11
857.01
40,776.07
317
1,000.12
140.17
859.95
39,916.12
318
1,000.12
137.21
862.91
39,053.21
319
1,000.12
134.25
865.87
38,187.34
320
1,000.12
131.27
868.85
37,318.49
321
1,000.12
128.28
871.84
36,446.65
322
1,000.12
125.29
874.83
35,571.81
323
1,000.12
122.28
877.84
34,693.97
324
1,000.12
119.26
880.86
33,813.11
325
1,000.12
116.23
883.89
32,929.23
326
1,000.12
113.19
886.93
32,042.30
327
1,000.12
110.15
889.97
31,152.33
328
1,000.12
107.09
893.03
30,259.29
329
1,000.12
104.02
896.10
29,363.19
330
1,000.12
100.94
899.18
28,464.00
331
1,000.12
97.85
902.27
27,561.73
332
1,000.12
94.74
905.38
26,656.35
333
1,000.12
91.63
908.49
25,747.86
334
1,000.12
88.51
911.61
24,836.25
335
1,000.12
85.37
914.75
23,921.51
336
1,000.12
82.23
917.89
23,003.62
337
1,000.12
79.07
921.05
22,082.57
338
1,000.12
75.91
924.21
21,158.36
339
1,000.12
72.73
927.39
20,230.97
340
1,000.12
69.54
930.58
19,300.40
341
1,000.12
66.35
933.77
18,366.62
342
1,000.12
63.14
936.98
17,429.64
343
1,000.12
59.91
940.21
16,489.43
344
1,000.12
56.68
943.44
15,545.99
345
1,000.12
53.44
946.68
14,599.31
346
1,000.12
50.19
949.93
13,649.38
347
1,000.12
46.92
953.20
12,696.18
348
1,000.12
43.64
956.48
11,739.70
349
1,000.12
40.36
959.76
10,779.94
350
1,000.12
37.06
963.06
9,816.87
351
1,000.12
33.75
966.37
8,850.50
352
1,000.12
30.42
969.70
7,880.80
353
1,000.12
27.09
973.03
6,907.77
354
1,000.12
23.75
976.37
5,931.40
355
1,000.12
20.39
979.73
4,951.67
356
1,000.12
17.02
983.10
3,968.57
357
1,000.12
13.64
986.48
2,982.09
358
1,000.12
10.25
989.87
1,992.22
359
1,000.12
6.85
993.27
998.95
360
1,002.38
3.43
998.95
0.00
Totals
360,045.46
153,685.46
206,360.00

© 2023 TANYA KULAGA, REALTOR, CRS, ABR, GRI|REALTY EXECUTIVES — HEDGES REAL ESTATE|1037 VERMONT ST, LAWRENCE, KS 66044